Home › 445 South Main, Haverhill MA 01835 › Analyze
Property Analyzer
445 South Main, Haverhill MA 01835 — $2,010,000 · 10 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
445 South Main, Haverhill MA 01835
$2,010,000 · 10 units · MLS# 73520067
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%· $502,500 down
Operating (recurring)
Results
Gross scheduled income$216,000/yr
Net operating income (NOI)$121,740/yr
Cap rate6.1%
GRM9.3
Loan amount$1,507,500
Mortgage (P&I)$10,029/mo
Cash invested (down + CapEx)$502,500
Annual cash flow$1,387
Cash-on-cash return0.3%
DSCR1.01
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.