Home › 445 South Main, Haverhill MA 01835 › Analyze

Property Analyzer

445 South Main, Haverhill MA 01835 — $2,010,000 · 10 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: $18,000 (10 units)

Assumptions (edit anything)

Results

Gross scheduled income$216,000/yr
Net operating income (NOI)$101,220/yr
Cap rate5.0%
GRM9.3
Loan amount$1,507,500
Mortgage (P&I)$10,029/mo
Annual cash flow$-19,133
Cash-on-cash return-3.8%
DSCR0.84

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

← Back to listing