Home › 26 Orchard St, Leominster MA 01453 › Analyze

Property Analyzer

26 Orchard St, Leominster MA 01453 — $999,000 · 5 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: $7,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$90,000/yr
Net operating income (NOI)$39,591/yr
Cap rate4.0%
GRM11.1
Loan amount$749,250
Mortgage (P&I)$4,985/mo
Annual cash flow$-20,226
Cash-on-cash return-8.1%
DSCR0.66

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

← Back to listing