Home › 29-31 Cotton St, Leominster MA 01453 › Analyze

Property Analyzer

29-31 Cotton St, Leominster MA 01453 — $749,000 · 3 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: $4,500 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$54,000/yr
Net operating income (NOI)$21,361/yr
Cap rate2.9%
GRM13.9
Loan amount$561,750
Mortgage (P&I)$3,737/mo
Annual cash flow$-23,487
Cash-on-cash return-12.5%
DSCR0.48

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

← Back to listing