Home › 71-73 Hilldale Ave, Haverhill MA 01832 › Analyze

Property Analyzer

71-73 Hilldale Ave, Haverhill MA 01832 — $1,550,000 · 8 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: $14,400 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$172,800/yr
Net operating income (NOI)$81,904/yr
Cap rate5.3%
GRM9.0
Loan amount$1,162,500
Mortgage (P&I)$7,734/mo
Annual cash flow$-10,906
Cash-on-cash return-2.8%
DSCR0.88

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

← Back to listing