Home › 108 Harrison St, Haverhill MA 01830 › Analyze

Property Analyzer

108 Harrison St, Haverhill MA 01830 — $4,899,000 · 17 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $30,600 (17 units)

Assumptions (edit anything)

Results

Gross scheduled income$367,200/yr
Net operating income (NOI)$148,362/yr
Cap rate3.0%
GRM13.3
Loan amount$3,674,250
Mortgage (P&I)$24,445/mo
Annual cash flow$-144,977
Cash-on-cash return-11.8%
DSCR0.51

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing