Home › 345 West St, Leominster MA 01453 › Analyze

Property Analyzer

345 West St, Leominster MA 01453 — $995,000 · 4 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: $6,000 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$72,000/yr
Net operating income (NOI)$28,540/yr
Cap rate2.9%
GRM13.8
Loan amount$746,250
Mortgage (P&I)$4,965/mo
Annual cash flow$-31,038
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