Home › 2 Avon Pl, Haverhill MA 01832 › Analyze
Property Analyzer
2 Avon Pl, Haverhill MA 01832 — $639,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
2 Avon Pl, Haverhill MA 01832
$639,900 · 2 units · MLS# 73528540
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%· $159,975 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$20,541/yr
Cap rate3.2%
GRM14.8
Loan amount$479,925
Mortgage (P&I)$3,193/mo
Cash invested (down + CapEx)$159,975
Annual cash flow$-17,774
Cash-on-cash return-11.1%
DSCR0.54
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.