CCertihomes
27, 28, 30 Vine St, Haverhill, MA 01830

$3,500,000

25 beds 20 baths 14,618 sqft Built 18804 days on marketActive

About this home

Horvath & Tremblay is pleased to present the exclusive opportunity to purchase the Vine Street portfolio of multi-family properties located in Haverhill, Massachusetts. The offering consists of nineteen (19) residential units spread over three properties on a combined 0.368-acres of land. The Portfolio is comprised of three (3), Studio units, eight (8), 1-Bedroom/1-Bathroom units, seven (7), 2-Bedroom/1-Bathroom units, and one (1), 3-Bedroom/2 Bathroom unit with 14, 618 square feet of living area in 23, 763 square feet of gross area. The properties feature separately metered utilities. Recent capital improvements include new vinyl siding and newer roofs at 27 & 28 Vine, and updated landscaping throughout. The units have below market rents, allowing a new owner to increase cash flow by bringing rents to market. There is also a large garage on site that can be rented out for additional income. The properties have a current cap rate of 7.78%.

Affordability — calculate your monthly payment

Adjust your budget to see what's left after housing, utilities and transportation. Numbers below assume a 5% down, 30YrJumbo at 4% APR.

Your estimated payment
$22,191/mo

Real estate (PITI + HOA + PMI)
$22,782
Principal + interest$15,874
Property tax + insurance$5,595
PMI / 2nd mortgage$1,313
Utilities
$999
Heating + cooling$338
Internet + TV + phone$157
Water + sewer + garbage$58
Transportation
$119
Car insurance + maintenance$119
Other (entertainment)
$157
$22,191/mo TLC
Budget$22,691/mo
Remaining after TLC$500/mo
Purchase price
$3,500,000
Down payment
$175,000 (5%)
Loan amount
$3,325,000
APR
4%

Quick facts

Type
5+ Family - 5+ Units Up/Down
Style
Year built
1880
Lot size
0.37 ac
Stories
9
Heating
Electric
Cooling
Water
Public
HOA
Annual tax
$22,346
MLS #
73234342
County
Essex

At a glance

Garage (2)

Home features

Interior
Living RoomKitchen
Sewer
Public Sewer

Lot features

Corner Lot

Neighborhood — 01830

MetricThis ZIPCountyUSA
Population23,7166,444,931299,088,112
Population Change Since199013.00%7.00%20.00%
Population Density1,594786
Male11,3693,127,134147,432,321
Female12,3473,317,797151,655,844
Never Married5,0111,612,88563,775,926
Married9,1092,586,314123,120,365
Separated941247,85712,639,686
Widowed1,833363,59415,467,586
Divorced1,996436,88823,075,029
Number Of House Hold9,1152,431,591111,826,380
Average House Hold Size2.512.562.60
Medial Age37.0137.2535.46
Median House Hold Income$55,287$57,698$48,276
Average House Hold Income$66,366$75,023$63,629
P C I$27,060$29,196$24,529
M D I$46,297$48,105$41,133
A T H E$52,787$57,083$50,898
S T R5.00%5.00%
W C J80.08%81.38%77.74%
(Zip) Code
1830

Data via Certihomes neighborhood index. Comparisons across this ZIP, county and the United States.

Map & walkability

Open in Google Maps →
MLSPIN

Listing information last refreshed 5/7/2024. Provided courtesy of the listing office via MLSPIN. Information deemed reliable but not guaranteed.