Home › 455 Washington St, Haverhill MA 01832 › Analyze
Property Analyzer
455 Washington St, Haverhill MA 01832 — $1,100,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
455 Washington St, Haverhill MA 01832
$1,100,000 · 5 units · MLS# 73500062
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,000 (5 units)
Acquisition & financing (one-time)
Down payment%· $275,000 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$59,350/yr
Cap rate5.4%
GRM10.2
Loan amount$825,000
Mortgage (P&I)$5,489/mo
Cash invested (down + CapEx)$275,000
Annual cash flow$-6,515
Cash-on-cash return-2.4%
DSCR0.90
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.