Home › 45 Laurel St, Leominster MA 01453 › Analyze

Property Analyzer

45 Laurel St, Leominster MA 01453 — $999,900 · 6 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: $9,000 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$50,691/yr
Cap rate5.1%
GRM9.3
Loan amount$749,925
Mortgage (P&I)$4,989/mo
Annual cash flow$-9,180
Cash-on-cash return-3.7%
DSCR0.85

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

← Back to listing