Home › 10 Green St, Leominster MA 01453 › Analyze

Property Analyzer

10 Green St, Leominster MA 01453 — $539,000 · 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)$13,606/yr
Cap rate2.5%
GRM15.0
Loan amount$404,250
Mortgage (P&I)$2,689/mo
Annual cash flow$-18,668
Cash-on-cash return-13.9%
DSCR0.42

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

← Back to listing