Overview Property Details Payment Calculator Walkability

Pending

51 Myrtle St, Haverhill MA 01832

$649,900

Estimated $1,413.06/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $216,633.33

Total Rent: 45600/year

Estimated CAP Rate: 5.09%

5 Bedrooms

3 Full Baths

2,427 SqFt

Total Parking: 0

2,361 SqFt

Tucked away on a quiet dead-end street, this well-maintained three-family property offers an excellent opportunity for both investors and owner-occupants. The first-floor unit, a one-bedroom with an additional room perfect for an office or extra bedroom, will be delivered va...

This home has been viewed 31 times

Last Checked: June 13th, 2025 at 4:48am (Source: MLS PIN #73357332)

Gross Income: $45,600

Gross Expenses: $12,532

Net Income Calc: $33,068

CAP Rate: 5.09%

Annual Expenses for 51 Myrtle St, Haverhill MA 01832

Total Gross Expenses (Calculated)$12,532/year

APOD AvailableNo

Heating

Electricity

Water$2,836

Gas$2,836

Insurance$2,565

Sewer$2,836

Trash Removal

Repair & Maintenance$2,820

Management

Miscellaneous

Real Estate Tax$4,311

Annual Income & Unit Breakdown for 51 Myrtle St, Haverhill MA 01832

Total Gross Income (Calculated)$45,600

Unit 1

Rental Income$0

LeaseN

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesUnit 2(water), Unit 3(water), Unit 1(none)

Unit 2

Rental Income$1,900

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingYes

Rent IncludesUnit 2(water), Unit 3(water), Unit 1(none)

Unit 3

Rental Income$1,900

LeaseN

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingYes

Rent IncludesUnit 2(water), Unit 3(water), Unit 1(none)

General Information for 51 Myrtle St, Haverhill MA 01832

Listing ID73357332

Property TypeMulti Family / 3 Family

Price$649,900 ($267.78/SqFt)

Style3 Family

CityHaverhill

CountyEssex

MLS AreaZip 01832

Neighborhood(s)

Approximate Living Area Total2,427 SqFt

Approximate Lot Size (Acres)0.05 acres

Total Parking0

Garage Parking

Year Built1890

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesSloped

Foundation Area

Foundation DescriptionConcrete Perimeter

Accessible Features

Outdoor Space

ZoningRES

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 51 Myrtle St, Haverhill MA 01832

Lead Paint

UFFINo

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceAppraiser

Title 5

Exclusions

Disclosures

Financial Data SourcePro. Forma Available

Total Gross Expenses By Broker$8,221

Total Gross Income By Broker$45,600

Total Net Income By Broker$45,600

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2%

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 51 Myrtle St, Haverhill MA 01832

Real Estate Taxes$4,311

Tax Year2025

Assessed Value$402,500

Financial Data SourcePro. Forma Available

Total Gross Expenses By Broker$8,221

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$45,600

BostonRealEstate.com Gross Income

Total Net Income By Broker$45,600

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)5.09%

Location Information for 51 Myrtle St, Haverhill MA 01832

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaZip 01832

Area Amenities

Contact Information for 51 Myrtle St, Haverhill MA 01832

Agent

Name: Mounir Elhout

MLS ID: CN259703

Office ID: AN5028

National Association ID: 449669756

Address: 4 Old Homestead Road

City: Methuen

State: MA

Zip: 01844

Office

Name: Steve Bremis Realty Group

MLS Office ID: AN5028

Phone: 617-828-1070

Payment Calculator

$4,363.73 per month

30 Years Fixed, 6.75% Interest

Property Taxes $359.25

Principal & Interest $4,004.48

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Steve Bremis Realty Group

Mounir Elhout

Agent Phone

Office Phone

(617) 828-1070

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.05 acres (2,361 SqFt)
    [add_date] => 2025-04-10 09:58:12
    [address] => Myrtle St
    [agent] => Array
        (
            [address] => 4 Old Homestead Road
            [city] => Methuen
            [id] => CN259703
            [name] => Mounir Elhout
            [national_association] => 449669756
            [office] => AN5028
            [state] => MA
            [zip] => 01844
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,427 SqFt
    [approx_lot_size_acres] => 0.05 acres
    [approx_lot_size_sqft] => 2,361 SqFt
    [assessed_value] => $402,500
    [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] => 3 Full
    [bedrooms] => 5
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Appraiser
        )

[building_management] => Array
        (
        )

[building_debug] => 51 Myrtle St Haverhill
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2%
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 5.09%
    [city] => Haverhill
    [community_features] => Array
        (
        )

[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] => Tucked away on a quiet dead-end street, this well-maintained three-family property offers an excellent opportunity for both investors and owner-occupants. The first-floor unit, a one-bedroom with an additional room perfect for an office or extra bedroom, will be delivered vacant and has been fully updated with new kitchen cabinets, fresh paint, and modern finishes. The second and third-floor units are already rented out, providing immediate rental income. Each unit has separate gas and electric utilities. The property also boasts a private backyard, offering a peaceful outdoor space for tenants or the new owner. Conveniently located within walking distance to downtown Haverhill and the Commuter Rail station, the home also provides quick access to shopping, major highways, and the nearby New Hampshire border. Whether you're looking to move into a vacant unit or expand your investment portfolio, this multi-family offers both potential and a prime location. See it for yourself!
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

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

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

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

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

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
            [0] => Pro. Forma Available
        )

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

[first_month_required] => Array
        (
        )

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

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

[frontage_length] => 
    [full_baths] => 3
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $2,836
        )

[gross_income] => Array
        (
            [0] => $45,600
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => Yes
    [heating_expense] => Array
        (
            [0] => $0
        )

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

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

[id] => 609696
    [insurance_expense] => Array
        (
            [0] => $2,565
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-06-13 04:48:28
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 3
    [living_area] => 2,427 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Sloped
        )

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

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

[mls_area] => Zip 01832
    [mls_id] => 73357332
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 33068
    [net_operating_income] => Array
        (
            [0] => $45,600
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN5028
            [name] => Steve Bremis Realty Group
            [phone] => 617-828-1070
        )

[operating_expense] => Array
        (
            [0] => $8,221
        )

[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] => 978-397-2359
    [pool_features] => Array
        (
        )

[price] => $649,900
    [price_per_sqft] => 267.78
    [price_per_unit] => 216633.33333333
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $4,311
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Unit 2(water)
            [1] => Unit 3(water)
            [2] => Unit 1(none)
        )

[repair_maintenance_expense] => Array
        (
            [0] => $2,820
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 15
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $2,836
        )

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

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

[street_number] => 51
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [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] => 2025
    [team] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 12532
    [total_gross_income] => 45600
    [total_parking] => 0
    [trash_expense] => Array
        (
            [0] => $0
        )

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

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

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

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 2
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 1900
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 2
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => N
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 1900
        )

[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] => 51 Myrtle St, Haverhill MA 01832
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $2,836
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[year_built] => 1890
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01832
    [zoning] => RES
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 114514930
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/609696/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:29
                    [modified] => 2025-06-13 04:48:29
                )

[1] => Array
                (
                    [id] => 114516009
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357332&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:37
                    [modified] => 2025-06-13 04:48:37
                )

[2] => Array
                (
                    [id] => 114516010
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357332&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:37
                    [modified] => 2025-06-13 04:48:37
                )

[3] => Array
                (
                    [id] => 114516011
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357332&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:37
                    [modified] => 2025-06-13 04:48:37
                )

[4] => Array
                (
                    [id] => 114516012
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357332&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:37
                    [modified] => 2025-06-13 04:48:37
                )

[5] => Array
                (
                    [id] => 114516013
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357332&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:37
                    [modified] => 2025-06-13 04:48:37
                )

[6] => Array
                (
                    [id] => 114516014
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357332&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:37
                    [modified] => 2025-06-13 04:48:37
                )

[7] => Array
                (
                    [id] => 114516015
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357332&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:37
                    [modified] => 2025-06-13 04:48:37
                )

[8] => Array
                (
                    [id] => 114516016
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357332&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:37
                    [modified] => 2025-06-13 04:48:37
                )

[9] => Array
                (
                    [id] => 114516017
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357332&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:37
                    [modified] => 2025-06-13 04:48:37
                )

[10] => Array
                (
                    [id] => 114516018
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357332&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:37
                    [modified] => 2025-06-13 04:48:37
                )

[11] => Array
                (
                    [id] => 114516019
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357332&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:37
                    [modified] => 2025-06-13 04:48:37
                )

[12] => Array
                (
                    [id] => 114516020
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357332&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:37
                    [modified] => 2025-06-13 04:48:37
                )

[13] => Array
                (
                    [id] => 114516021
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357332&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:37
                    [modified] => 2025-06-13 04:48:37
                )

[14] => Array
                (
                    [id] => 114516022
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357332&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:37
                    [modified] => 2025-06-13 04:48:37
                )

[15] => Array
                (
                    [id] => 114516023
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357332&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:37
                    [modified] => 2025-06-13 04:48:37
                )

[16] => Array
                (
                    [id] => 114516024
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357332&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:37
                    [modified] => 2025-06-13 04:48:37
                )

[17] => Array
                (
                    [id] => 114516025
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357332&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:37
                    [modified] => 2025-06-13 04:48:37
                )

[18] => Array
                (
                    [id] => 114516026
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357332&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:37
                    [modified] => 2025-06-13 04:48:37
                )

[19] => Array
                (
                    [id] => 114516027
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357332&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2025-06-13 04:48:37
                    [modified] => 2025-06-13 04:48:37
                )

)

)

EXIT

Pending

51 Myrtle St, Haverhill MA 01832

$649,900

Annual Expenses for 51 Myrtle St, Haverhill MA 01832

Annual Income & Unit Breakdown for 51 Myrtle St, Haverhill MA 01832

General Information for 51 Myrtle St, Haverhill MA 01832

Disclosures for 51 Myrtle St, Haverhill MA 01832

Financial Information for 51 Myrtle St, Haverhill MA 01832

Location Information for 51 Myrtle St, Haverhill MA 01832

Contact Information for 51 Myrtle St, Haverhill MA 01832

Agent

Office

Payment Calculator

Exclusive Listing Agent

Steve Bremis Realty Group

Mounir Elhout