Home › 114 Haverhill St, North Reading MA 01864 › Analyze
Property Analyzer
114 Haverhill St, North Reading MA 01864 — $1,025,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
114 Haverhill St, North Reading MA 01864
$1,025,000 · 3 units · MLS# 73443873
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $256,250 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$29,770/yr
Cap rate2.9%
GRM15.8
Loan amount$768,750
Mortgage (P&I)$5,115/mo
Cash invested (down + CapEx)$256,250
Annual cash flow$-31,604
Cash-on-cash return-12.3%
DSCR0.49
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.