Home › 19 Washington St, Leominster MA 01453 › Analyze

Property Analyzer

19 Washington St, Leominster MA 01453 — $680,000 · 3 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: $4,500 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$54,000/yr
Net operating income (NOI)$22,465/yr
Cap rate3.3%
GRM12.6
Loan amount$510,000
Mortgage (P&I)$3,393/mo
Annual cash flow$-18,252
Cash-on-cash return-10.7%
DSCR0.55

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

← Back to listing