Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Pending

17 Vine, Haverhill MA 01830

$1,250,000

Estimated $2,815.12/month Calculator

Multi Family

Total Units: 9

Price Per Unit: $138,888.89

Total Rent: 60108/year

Estimated CAP Rate: 1.48%

9 Bedrooms

9 Full Baths

4,107 SqFt

Total Parking: 3

8,002 SqFt

pleased to present the Vine Street Apartments for sale, located at 17 Vine St in Haverhill, MA. This 9-unit apartment building consists of (5) one-bedroom apartments and (4) studio apartments. All of the units are in excellent shape, and more than half of the units have been upgraded to a more modern standard. All of the tenants are responsible for paying for electricity, which includes the heat. All units are on electric baseboard heat, paid for by the tenants. Investors have the opportunity to add value by raising rents to market rate, upgrading existing apartments to modern finishes, and adding additional parking spaces in the rear of the property. All interested parties will have the opportunity to obtain additional information upon request. Reach out to listing broker for offering memo. 7.31% cap rate, 9.12% pro forma cap rate. 7.70% going in cash on cash return with 15%+ cash on cash return once pro forma is achieved.

This home has been viewed 22 times

Last Checked: November 27th, 2025 at 7:33am (Source: MLS PIN #73449544)

Gross Income: $60,108

Gross Expenses: $41,580

Net Income Calc: $18,528

CAP Rate: 1.48%

Annual Expenses for 17 Vine, Haverhill MA 01830

Total Gross Expenses (Calculated)$41,580/year

APOD AvailableYes

Heating

Electricity$3,844

Water$5,586

Gas$5,586

Insurance$3,808

Sewer$5,586

Trash Removal$4,056

Repair & Maintenance$4,500

Management$6,746

Miscellaneous$2,250

Real Estate Tax$9,459

Annual Income & Unit Breakdown for 17 Vine, Haverhill MA 01830

Total Gross Income (Calculated)$60,108

Unit 1

Rental Income$1,335

LeaseY

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesHot Water), Unit 1(water, Unit 2(water, Unit 3(water, Unit 4(water

Unit 2

Rental Income$1,124

LeaseN

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesHot Water), Unit 1(water, Unit 2(water, Unit 3(water, Unit 4(water

Unit 3

Rental Income$1,400

LeaseN

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit0

HeatingYes

Rent IncludesHot Water), Unit 1(water, Unit 2(water, Unit 3(water, Unit 4(water

Unit 4

Rental Income$1,150

LeaseY

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesHot Water), Unit 1(water, Unit 2(water, Unit 3(water, Unit 4(water

General Information for 17 Vine, Haverhill MA 01830

Listing ID73449544

Property TypeMulti Family / 5+ Family

Price$1,250,000 ($304.36/SqFt)

Style5-9 Family

CityHaverhill

CountyEssex

MLS Area

Neighborhood(s)

Approximate Living Area Total4,107 SqFt

Approximate Lot Size (Acres)0.18 acres

Total Parking3

Garage Parking

Year Built1900

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesEasements

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor Space

ZoningMF 5+

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 17 Vine, Haverhill MA 01830

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data SourceOwner

Total Gross Expenses By Broker$43,880

Total Gross Income By Broker$139,419

Total Net Income By Broker$91,333

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 17 Vine, Haverhill MA 01830

Real Estate Taxes$9,459

Tax Year2025

Assessed Value$883,200

Financial Data SourceOwner

Total Gross Expenses By Broker$43,880

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$139,419

BostonRealEstate.com Gross Income

Total Net Income By Broker$91,333

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)1.48%

Location Information for 17 Vine, Haverhill MA 01830

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesHighway Access, Shopping, Public Transportation

Contact Information for 17 Vine, Haverhill MA 01830

Agent

Name: Bradford Carlson

Office

Name: New England Realty Advisors LLC

Phone: 781-334-8044

Team Members

Payment Calculator

, Interest

Property Taxes 788.25

Principal & Interest 7702.1

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

New England Realty Advisors LLC

Bradford Carlson

Agent Phone

Office Phone

(781) 334-8044

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.18 acres (8,002 SqFt)
    [add_date] => 2025-10-31 07:48:13
    [address] => Vine
    [agent] => Array
        (
            [address] => 107 Dodge Street, Unit 107c
            [city] => Beverly
            [id] => CN232232
            [name] => Bradford  Carlson
            [national_association] => 
            [office] => AN8612
            [state] => MA
            [zip] => 01915
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 4,107 SqFt
    [approx_lot_size_acres] => 0.18 acres
    [approx_lot_size_sqft] => 8,002 SqFt
    [assessed_value] => $883,200
    [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] => 9 Full
    [bedrooms] => 9
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 17 Vine Haverhill
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 5+ Family
        )

[c_type] => Multi Family
    [cap_rate] => 1.48%
    [city] => Haverhill
    [community_features] => Array
        (
            [0] => Highway Access
            [1] => Shopping
            [2] => Public Transportation
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

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

[construction_status] => 
    [cooling] => Yes
    [cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => pleased to present the Vine Street Apartments for sale, located at 17 Vine St in Haverhill, MA. This 9-unit apartment building consists of (5) one-bedroom apartments and (4) studio apartments. All of the units are in excellent shape, and more than half of the units have been upgraded to a more modern standard. All of the tenants are responsible for paying for electricity, which includes the heat. All units are on electric baseboard heat, paid for by the tenants. Investors have the opportunity to add value by raising rents to market rate, upgrading existing apartments to modern finishes, and adding additional parking spaces in the rear of the property. All interested parties will have the opportunity to obtain additional information upon request. Reach out to listing broker for offering memo. 7.31% cap rate, 9.12% pro forma cap rate. 7.70% going in cash on cash return with 15%+ cash on cash return once pro forma is achieved.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $3,844
        )

[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] => Owner
        )

[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] => 9
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $5,586
        )

[gross_income] => Array
        (
            [0] => $139,419
        )

[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] => 701684
    [insurance_expense] => Array
        (
            [0] => $3,808
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-11-27 07:33:10
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 4
    [living_area] => 4,107 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

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

[management_expense] => Array
        (
            [0] => $6,746
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $2,250
        )

[mls_area] => 
    [mls_id] => 73449544
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 18528
    [net_operating_income] => Array
        (
            [0] => $91,333
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 9
    [office] => Array
        (
            [id] => AN8612
            [name] => New England Realty Advisors LLC
            [phone] => 781-334-8044
        )

[operating_expense] => Array
        (
            [0] => $43,880
        )

[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] => 781-334-8044
    [pool_features] => Array
        (
        )

[price] => $1,250,000
    [price_per_sqft] => 304.36
    [price_per_unit] => 138888.88888889
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => $9,459
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Hot Water)
            [1] => Unit 1(water
            [2] => Unit 2(water
            [3] => Unit 3(water
            [4] => Unit 4(water
        )

[repair_maintenance_expense] => Array
        (
            [0] => $4,500
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 23
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $5,586
        )

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

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

[street_number] => 17
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 1
    [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
        (
            [0] => Array
                (
                    [id] => CN232232
                    [name] => Bradford  Carlson
                    [phone] => 781-334-8044
                    [address] => 107 Dodge Street, Unit 107c
                    [city] => Beverly
                    [state] => MA
                    [zip] => 01915
                    [office] => AN8612
                    [national_association] => 
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 41580
    [total_gross_income] => 60108
    [total_parking] => 3
    [trash_expense] => Array
        (
            [0] => $4,056
        )

[uffi] => Array
        (
        )

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 1335
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 1124
        )

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

[unit_3_levels] => 0
    [unit_3_rent] => Array
        (
            [0] => 1400
        )

[unit_4_bathrooms] => 1 Full
    [unit_4_bedrooms] => 1
    [unit_4_floor] => 1
    [unit_4_lease] => Array
        (
            [0] => Y
        )

[unit_4_levels] => 1
    [unit_4_rent] => Array
        (
            [0] => 1150
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 17 Vine, Haverhill MA 01830
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $5,586
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[year_built] => 1900
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01830
    [zoning] => MF 5+
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 178997942
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/701684/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:10
                    [modified] => 2025-11-27 07:33:10
                )

[1] => Array
                (
                    [id] => 178998973
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449544&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:16
                    [modified] => 2025-11-27 07:33:16
                )

[2] => Array
                (
                    [id] => 178998974
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449544&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:16
                    [modified] => 2025-11-27 07:33:16
                )

[3] => Array
                (
                    [id] => 178998975
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449544&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:16
                    [modified] => 2025-11-27 07:33:16
                )

[4] => Array
                (
                    [id] => 178998976
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449544&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:16
                    [modified] => 2025-11-27 07:33:16
                )

[5] => Array
                (
                    [id] => 178998977
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449544&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:16
                    [modified] => 2025-11-27 07:33:16
                )

[6] => Array
                (
                    [id] => 178998978
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449544&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:16
                    [modified] => 2025-11-27 07:33:16
                )

[7] => Array
                (
                    [id] => 178998979
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449544&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:16
                    [modified] => 2025-11-27 07:33:16
                )

[8] => Array
                (
                    [id] => 178998980
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449544&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:16
                    [modified] => 2025-11-27 07:33:16
                )

[9] => Array
                (
                    [id] => 178998981
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449544&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:16
                    [modified] => 2025-11-27 07:33:16
                )

[10] => Array
                (
                    [id] => 178998982
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449544&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:16
                    [modified] => 2025-11-27 07:33:16
                )

[11] => Array
                (
                    [id] => 178998983
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449544&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:16
                    [modified] => 2025-11-27 07:33:16
                )

[12] => Array
                (
                    [id] => 178998984
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449544&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:16
                    [modified] => 2025-11-27 07:33:16
                )

[13] => Array
                (
                    [id] => 178998985
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449544&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:16
                    [modified] => 2025-11-27 07:33:16
                )

[14] => Array
                (
                    [id] => 178998986
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449544&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:16
                    [modified] => 2025-11-27 07:33:16
                )

[15] => Array
                (
                    [id] => 178998987
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449544&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:16
                    [modified] => 2025-11-27 07:33:16
                )

[16] => Array
                (
                    [id] => 178998988
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449544&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:16
                    [modified] => 2025-11-27 07:33:16
                )

[17] => Array
                (
                    [id] => 178998989
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449544&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:16
                    [modified] => 2025-11-27 07:33:16
                )

[18] => Array
                (
                    [id] => 178998990
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449544&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:16
                    [modified] => 2025-11-27 07:33:16
                )

[19] => Array
                (
                    [id] => 178998991
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449544&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2025-11-27 07:33:16
                    [modified] => 2025-11-27 07:33:16
                )

)

)

EXIT

Pending

17 Vine, Haverhill MA 01830

$1,250,000

Annual Expenses for 17 Vine, Haverhill MA 01830

Annual Income & Unit Breakdown for 17 Vine, Haverhill MA 01830

General Information for 17 Vine, Haverhill MA 01830

Disclosures for 17 Vine, Haverhill MA 01830

Financial Information for 17 Vine, Haverhill MA 01830

Location Information for 17 Vine, Haverhill MA 01830

Contact Information for 17 Vine, Haverhill MA 01830

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

New England Realty Advisors LLC

Bradford Carlson