Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Closed

117 Lafayette Sq, Haverhill MA 01832

$599,000

Estimated $1,465.75/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $199,666.67

Total Rent: 70800/year

Estimated CAP Rate: 9.28%

6 Bedrooms

2 Full, 2 Half Baths

3,902 SqFt

Total Parking: 0

2,740 SqFt

Seller financing with 25% down! This is your opportunity to invest in rapidly growing Lafayette Square. This Mixed use 3 unit property can be delivered with one or two units vacant if you wish to occupy. Also, may be sold together with 107-111 Lafayette Sq...a 4 unit Mixed use property. Agent has interest in the property. Offers due 4/6/23.

This home has been viewed 22 times

Last Checked: May 7th, 2024 at 5:16am (Source: MLS PIN #73084433)

Gross Income: $70,800

Gross Expenses: $15,215

Net Income Calc: $55,585

CAP Rate: 9.28%

Annual Expenses for 117 Lafayette Sq, Haverhill MA 01832

Total Gross Expenses (Calculated)$15,215/year

APOD AvailableYes

Heating

Electricity$540

Water$2,018

Gas$2,018

Insurance$2,864

Sewer$2,018

Trash Removal

Repair & Maintenance$3,860

Management

Miscellaneous

Real Estate Tax$5,933.63

Annual Income & Unit Breakdown for 117 Lafayette Sq, Haverhill MA 01832

Total Gross Income (Calculated)$70,800

Unit 1

Rental Income$1,400

LeaseN

Bedrooms0

Bathrooms2 Half

Floor1

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)

Unit 2

Rental Income$2,200

LeaseN

Bedrooms3

Bathrooms3 Full

Floor2

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)

Unit 3

Rental Income$2,300

LeaseN

Bedrooms3

Bathrooms3 Full

Floor3

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)

General Information for 117 Lafayette Sq, Haverhill MA 01832

Listing ID73084433

Property TypeMulti Family / 3 Family

Price$599,000 ($153.51/SqFt)

Style3 Family

CityHaverhill

CountyEssex

MLS Area

Neighborhood(s)

Approximate Living Area Total3,902 SqFt

Approximate Lot Size (Acres)0.06 acres

Total Parking0

Garage Parking

Year Built1900

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesCorner Lot

Foundation Area

Foundation DescriptionStone

Accessible Features1

Outdoor Space

ZoningRes/Comm

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 117 Lafayette Sq, Haverhill MA 01832

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$9,282

Total Gross Income By Broker$64,200

Total Net Income By Broker$54,918

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2.5

Facilitator Compensation1

Sub-Agent Compensation2.5

Compensation Based OnNet Sale Price

Financial Information for 117 Lafayette Sq, Haverhill MA 01832

Real Estate Taxes$5,933.63

Tax Year2022

Assessed Value$411,800

Financial Data Source

Total Gross Expenses By Broker$9,282

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$64,200

BostonRealEstate.com Gross Income

Total Net Income By Broker$54,918

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)9.28%

Location Information for 117 Lafayette Sq, Haverhill MA 01832

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesPark, Laundromat, Public Transportation

Contact Information for 117 Lafayette Sq, Haverhill MA 01832

Agent

Name: Stephen Pascoe

Office

Name: Homesmart Success Realty

Phone: 603-233-7760

Team Members

Payment Calculator

, Interest

Property Taxes 494.47

Principal & Interest 3690.85

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Homesmart Success Realty

Stephen Pascoe

Agent Phone

Office Phone

(603) 233-7760

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.06 acres (2,740 SqFt)
    [add_date] => 2024-05-07 05:16:20
    [address] => Lafayette Sq
    [agent] => Array
        (
            [address] => 52 Colby Road
            [city] => Danville
            [id] => CN233931
            [name] => Stephen Pascoe
            [national_association] => 
            [office] => AN6978
            [state] => NH
            [zip] => 03819
        )

[apod_available] => Array
        (
            [0] => Yes
        )

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,902 SqFt
    [approx_lot_size_acres] => 0.06 acres
    [approx_lot_size_sqft] => 2,740 SqFt
    [assessed_value] => $411,800
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [basement] => Array
        (
        )

[bathrooms] => 2 Full, 2 Half
    [bedrooms] => 6
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 117 Lafayette Sq Haverhill
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2.5
    [buyer_agent_id] => CN239355
    [buyer_office_id] => AC0342
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 9.28%
    [city] => Haverhill
    [community_features] => Array
        (
            [0] => Park
            [1] => Laundromat
            [2] => Public Transportation
        )

[compensation_based_on] => Array
        (
            [0] => Net Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Frame
        )

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

[county] => Essex
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Seller financing with 25% down! This is your opportunity to invest in rapidly growing Lafayette Square. This Mixed use 3 unit property can be delivered with one or two units vacant if you wish to occupy. Also, may be sold together with 107-111 Lafayette Sq...a 4 unit Mixed use property. Agent has interest in the property. Offers due 4/6/23.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $540
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 1
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
            [0] => 0
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
        )

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Stone
        )

[frontage_length] => 
    [full_baths] => 2
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $2,018
        )

[gross_income] => Array
        (
            [0] => $64,200
        )

[half_baths] => 2
    [handicap_access] => Yes
    [heating] => Yes
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => 
    [horse_features] => Array
        (
        )

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 338494
    [insurance_expense] => Array
        (
            [0] => $2,864
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 05:16:20
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 3,902 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

[living_area_includes_basement] => Array
        (
            [0] => No
        )

[lot_features] => Array
        (
            [0] => Corner Lot
        )

[management_expense] => Array
        (
            [0] => $0
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => 
    [mls_id] => 73084433
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 55585
    [net_operating_income] => Array
        (
            [0] => $54,918
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN6978
            [name] => Homesmart Success Realty
            [phone] => 603-233-7760
        )

[operating_expense] => Array
        (
            [0] => $9,282
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
        )

[pasture_area] => None
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 603-553-6516
    [pool_features] => Array
        (
        )

[price] => $599,000
    [price_per_sqft] => 153.51
    [price_per_unit] => 199666.66666667
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $5,933.63
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Unit 1(water)
            [1] => Unit 2(water)
            [2] => Unit 3(water)
        )

[repair_maintenance_expense] => Array
        (
            [0] => $3,860
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 13
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $2,018
        )

[short_sale] => 
    [special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Closed
        )

[street_number] => 117
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 2.5
    [tag_accessible_features] => 1
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 
    [tag_loft] => 
    [tag_pet_friendly] => 
    [tag_pre_construction] => 
    [tag_private_outdoor_space] => 
    [tag_private_pool] => 
    [tag_professional_management] => 
    [tag_recently_renovated] => 
    [tag_senior_community] => 
    [tag_townhouse] => 
    [tag_waterfront] => 
    [tag_waterview] => 
    [tax_year] => 2022
    [team] => Array
        (
            [0] => Array
                (
                    [id] => CN233931
                    [name] => Stephen Pascoe
                    [phone] => 603-553-6516
                    [address] => 52 Colby Road
                    [city] => Danville
                    [state] => NH
                    [zip] => 03819
                    [office] => AN6978
                    [national_association] => 
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 15215
    [total_gross_income] => 70800
    [total_parking] => 0
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 2 Half
    [unit_1_bedrooms] => 0
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 1400
        )

[unit_2_bathrooms] => 3 Full
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 2200
        )

[unit_3_bathrooms] => 3 Full
    [unit_3_bedrooms] => 3
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => N
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 2300
        )

[unit_4_bathrooms] => 
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
        )

[unit_4_levels] => 
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 117 Lafayette Sq, Haverhill MA 01832
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $2,018
        )

[water_views] => Array
        (
            [0] => No
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
        )

[year_built] => 1900
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01832
    [zoning] => Res/Comm
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 7318350
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/338494/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 05:16:23
                    [modified] => 2024-05-07 05:16:23
                )

[1] => Array
                (
                    [id] => 7318771
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73084433&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 05:16:33
                    [modified] => 2024-05-07 05:16:33
                )

[2] => Array
                (
                    [id] => 7318772
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73084433&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 05:16:33
                    [modified] => 2024-05-07 05:16:33
                )

[3] => Array
                (
                    [id] => 7318773
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73084433&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 05:16:33
                    [modified] => 2024-05-07 05:16:33
                )

[4] => Array
                (
                    [id] => 7318774
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73084433&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 05:16:33
                    [modified] => 2024-05-07 05:16:33
                )

[5] => Array
                (
                    [id] => 7318775
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73084433&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 05:16:33
                    [modified] => 2024-05-07 05:16:33
                )

[6] => Array
                (
                    [id] => 7318776
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73084433&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 05:16:33
                    [modified] => 2024-05-07 05:16:33
                )

[7] => Array
                (
                    [id] => 7318777
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73084433&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 05:16:33
                    [modified] => 2024-05-07 05:16:33
                )

[8] => Array
                (
                    [id] => 7318778
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73084433&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 05:16:33
                    [modified] => 2024-05-07 05:16:33
                )

)

)

EXIT

Closed

117 Lafayette Sq, Haverhill MA 01832

$599,000

Annual Expenses for 117 Lafayette Sq, Haverhill MA 01832

Annual Income & Unit Breakdown for 117 Lafayette Sq, Haverhill MA 01832

General Information for 117 Lafayette Sq, Haverhill MA 01832

Disclosures for 117 Lafayette Sq, Haverhill MA 01832

Financial Information for 117 Lafayette Sq, Haverhill MA 01832

Location Information for 117 Lafayette Sq, Haverhill MA 01832

Contact Information for 117 Lafayette Sq, Haverhill MA 01832

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Homesmart Success Realty

Stephen Pascoe