Home › 14 Freeman St, Haverhill MA 01832 › Analyze
Property Analyzer
14 Freeman St, Haverhill MA 01832 — $769,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
14 Freeman St, Haverhill MA 01832
$769,900 · 2 units · MLS# 73468834
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%· $192,475 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$18,461/yr
Cap rate2.4%
GRM17.8
Loan amount$577,425
Mortgage (P&I)$3,842/mo
Cash invested (down + CapEx)$192,475
Annual cash flow$-27,638
Cash-on-cash return-14.4%
DSCR0.40
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.