Home › 28 Prescott St, Leominster MA 01453 › Analyze

Property Analyzer

28 Prescott St, Leominster MA 01453 — $1,275,000 · 8 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: $12,000 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$144,000/yr
Net operating income (NOI)$68,520/yr
Cap rate5.4%
GRM8.9
Loan amount$956,250
Mortgage (P&I)$6,362/mo
Annual cash flow$-7,823
Cash-on-cash return-2.5%
DSCR0.90

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

← Back to listing