Home › 14 Walker St, Leominster MA 01453 › Analyze

Property Analyzer

14 Walker St, Leominster MA 01453 — $550,000 · 1 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $1,500 (1 units)

Assumptions (edit anything)

Results

Gross scheduled income$18,000/yr
Net operating income (NOI)$2,315/yr
Cap rate0.4%
GRM30.6
Loan amount$412,500
Mortgage (P&I)$2,744/mo
Annual cash flow$-30,617
Cash-on-cash return-22.3%
DSCR0.07

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing