Home › 24 Oak Ave, Leominster MA 01453 › Analyze

Property Analyzer

24 Oak Ave, Leominster MA 01453 — $699,900 · 2 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: $3,000 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$36,000/yr
Net operating income (NOI)$11,031/yr
Cap rate1.6%
GRM19.4
Loan amount$524,925
Mortgage (P&I)$3,492/mo
Annual cash flow$-30,877
Cash-on-cash return-17.6%
DSCR0.26

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

← Back to listing