Home › 14 Freeman St, Haverhill MA 01832 › Analyze

Property Analyzer

14 Freeman St, Haverhill MA 01832 — $769,900 · 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)$14,357/yr
Cap rate1.9%
GRM17.8
Loan amount$577,425
Mortgage (P&I)$3,842/mo
Annual cash flow$-31,742
Cash-on-cash return-16.5%
DSCR0.31

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

← Back to listing