Home › 71-73 Hilldale Ave, Haverhill MA 01832 › Analyze
Property Analyzer
71-73 Hilldale Ave, Haverhill MA 01832 — $1,550,000 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
71-73 Hilldale Ave, Haverhill MA 01832
$1,550,000 · 8 units · MLS# 73522859
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $14,400 (8 units)
Acquisition & financing (one-time)
Down payment%· $387,500 down
Operating (recurring)
Results
Gross scheduled income$172,800/yr
Net operating income (NOI)$98,320/yr
Cap rate6.3%
GRM9.0
Loan amount$1,162,500
Mortgage (P&I)$7,734/mo
Cash invested (down + CapEx)$387,500
Annual cash flow$5,510
Cash-on-cash return1.4%
DSCR1.06
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.