Investment Analysis — 22 Hamel Way #22

Haverhill, MA 01835 — Bradford

Based on HUD Small Area Fair Market Rent for Lawrence, MA-NH HUD Metro FMR Area, a 2-bedroom in 01835 carries an estimated $2,240/mo in gross rent — about a 2.26% cap rate and $11,321/yr in estimated NOI at the $499,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

2.5

SqFt

1,756

Style

Condominium

Built

2017

Carrington Estates beautiful 2 bedroom, 2.5 bath townhome in the desirable Bradford neighborhood! This unit is fully move-in ready, with granite countertops, stainless steel appliances, a private patio off of the spacious primary suite, second floor laundry, central AC and a one-car garage. This condo is located just minutes from the Commuter Rail and restaurants downtown! Open houses Saturday, June 20th 10:30-12:30 & Sunday, June 21st 10:30-12:30

Estimates — not financial advice

These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.