Home › 219 River, Haverhill MA 01832 › Analyze

Property Analyzer

219 River, Haverhill MA 01832 — $525,000 · 2 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$18,276/yr
Cap rate3.5%
GRM12.2
Loan amount$393,750
Mortgage (P&I)$2,620/mo
Annual cash flow$-13,160
Cash-on-cash return-10.0%
DSCR0.58

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

← Back to listing