Home › 32 1/2 Nichols, Haverhill MA 01830 › Analyze
Property Analyzer
32 1/2 Nichols, Haverhill MA 01830 — $1,050,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
32 1/2 Nichols, Haverhill MA 01830
$1,050,000 · 5 units · MLS# 73526079
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%· $262,500 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$60,150/yr
Cap rate5.7%
GRM9.7
Loan amount$787,500
Mortgage (P&I)$5,239/mo
Cash invested (down + CapEx)$262,500
Annual cash flow$-2,721
Cash-on-cash return-1.0%
DSCR0.96
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.