Home › 11 Pine Street, Leominster MA 01453 › Analyze

Property Analyzer

11 Pine Street, Leominster MA 01453 — $595,000 · 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)$12,710/yr
Cap rate2.1%
GRM16.5
Loan amount$446,250
Mortgage (P&I)$2,969/mo
Annual cash flow$-22,917
Cash-on-cash return-15.4%
DSCR0.36

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

← Back to listing