Home › 2 Academy Ave, Haverhill MA 01835 › Analyze
Property Analyzer
2 Academy Ave, Haverhill MA 01835 — $2,050,000 · 10 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
2 Academy Ave, Haverhill MA 01835
$2,050,000 · 10 units · MLS# 73519710
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $18,000 (10 units)
Acquisition & financing (one-time)
Down payment%· $512,500 down
Operating (recurring)
Results
Gross scheduled income$216,000/yr
Net operating income (NOI)$121,100/yr
Cap rate5.9%
GRM9.5
Loan amount$1,537,500
Mortgage (P&I)$10,229/mo
Cash invested (down + CapEx)$512,500
Annual cash flow$-1,648
Cash-on-cash return-0.3%
DSCR0.99
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.