32 Emma Rose Circle #Lot 4 Haverhill — Photo 1 of 1
$989,900
Investment Analysis — 32 Emma Rose Circle #Lot 4
Haverhill, MA 01832
Based on HUD Small Area Fair Market Rent for Lawrence, MA-NH HUD Metro FMR Area, a 4-bedroom in 01832 carries an estimated $2,970/mo in gross rent — about a 1.23% cap rate and $12,207/yr in estimated NOI at the $989,900 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
2.5
SqFt
2,387
Style
Single Family
Built
2026
The Whittaker Plan at Emma Rose Circle, a new 24 lot subdivision in Haverhill convenient to highways, shopping and schools. The 1st floor features a formal dining room and living room both with hardwood floors. A 2-story family room with gas fireplace, recessed lights and open to the kitchen, boasting upgraded cabinets, granite countertops, hardwood flooring and dining area with sliders leading to a patio, a Fourth bedroom with access to the full bathroom, The staircase to the second floor is hardwood flooring with an open rail and balcony overlooking the foyer. The second floor features 3 bedrooms including a large primary bedroom with a sitting area, fan, recessed lights, walk-in closet and 3/4 bathroom with a walk-in tiled shower, granite double vanity and tiled floor. 2 other bedrooms are large with overhead lighting, good closet space and share a Jack & Jill bathroom with double vanity. Other lots and house plans to choose from.
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 MLS and other third-party data may be inaccurate or out of date.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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Electric Water Heater • Water Heater • Range • Dishwasher • Microwave • Plumbed For Ice Maker
Neighborhood
Public Transportation • Shopping • Walk/Jog Trails • Golf • Highway Access • House of Worship
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First12.25 x 12.75
Flooring - Hardwood
Dining Room
Lvl First12.25 x 13.25
Flooring - Hardwood
Kitchen
Lvl First13.25 x 20.166666666
Flooring - Hardwood, Dining Area, Countertops - Stone/Granite/Solid, Cabinets - Upgraded, Deck - Exterior, Exterior Access, Recessed Lighting, Slider
Family Room
Lvl First14.416666666 x 19.75
Ceiling Fan(s), Flooring - Hardwood, Cable Hookup, Recessed Lighting
Primary Bedroom
Lvl Second16.916666666 x 21.083333333
Bathroom - 3/4, Walk-In Closet(s), Flooring - Wall to Wall Carpet, Lighting - Overhead, Tray Ceiling(s)
Bedroom 2
Lvl Second12.25 x 13.25
Bedroom 3
Lvl Second12 x 11.5
Walk-In Closet(s), Flooring - Wall to Wall Carpet, Lighting - Overhead
Bedroom 4
Lvl First10.166666666 x 11.75
Walk-In Closet(s), Flooring - Wall to Wall Carpet, Lighting - Overhead
Bathroom 1
Lvl FirstBathroom - Full, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid
Bathroom 2
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - With Tub & Shower, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid
Bathroom 3
Lvl SecondBathroom - 3/4, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile
Listing Agent: The Fisichelli Team
Listing Office: Coldwell Banker Realty - Haverhill
MLS® Number: 73558276
