Home › 25 High St, Haverhill MA 01832 › Analyze
Property Analyzer
25 High St, Haverhill MA 01832 — $729,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
25 High St, Haverhill MA 01832
$729,900 · 2 units · MLS# 73521535
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%· $182,475 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$19,101/yr
Cap rate2.6%
GRM16.9
Loan amount$547,425
Mortgage (P&I)$3,642/mo
Cash invested (down + CapEx)$182,475
Annual cash flow$-24,603
Cash-on-cash return-13.5%
DSCR0.44
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.