Home › 32 1/2 Nichols, Haverhill MA 01830 › Analyze

Property Analyzer

32 1/2 Nichols, Haverhill MA 01830 — $1,050,000 · 5 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: $9,000 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$49,890/yr
Cap rate4.8%
GRM9.7
Loan amount$787,500
Mortgage (P&I)$5,239/mo
Annual cash flow$-12,981
Cash-on-cash return-4.9%
DSCR0.79

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

← Back to listing