Investment Analysis — 99 Laurel Ave

Haverhill, MA 01835 — Bradford

Based on rent reported on the MLS listing plus HUD Small Area Fair Market Rent for 1 vacant unit, a 3-unit multi-family in 01835 carries an estimated $5,690/mo in gross rent — about a 5.87% cap rate and $43,413/yr in estimated NOI at the $739,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

3.5

SqFt

3,651

Style

3 Family

Built

1900

Exceptional opportunity to own this 3-family property in the highly desirable Bradford area. Whether you're an investor looking to expand your portfolio or an owner-occupant seeking the perfect opportunity to offset your mortgage, this property checks all the boxes. Each spacious unit offers three generously sized bedrooms, separate utilities, and the convenience of in-unit washer and dryer hookups, providing both comfort and functionality for today's lifestyle. The first-floor unit has been tastefully updated with modern finishes while still preserving the property's timeless character and will be delivered vacant, making it the perfect opportunity for an owner-occupant to move right in while generating rental income from the other two units. Perfectly situated with easy access to major highways, the commuter rail, shopping, dining, and everyday conveniences, this exceptional location makes commuting effortless and appeals to a wide range of tenants. Offering strong rental potential, flexible living options, and long-term value, this is an incredible opportunity to own a versatile multi-family property in one of Haverhill's most sought-after neighborhoods.

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 MLS and other third-party data may be inaccurate or out of date.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.