Home › 42-44 Summer Street, Leominster MA 01453 › Analyze

Property Analyzer

42-44 Summer Street, Leominster MA 01453 — $1,079,000 · 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)$49,426/yr
Cap rate4.6%
GRM10.0
Loan amount$809,250
Mortgage (P&I)$5,384/mo
Annual cash flow$-15,182
Cash-on-cash return-5.6%
DSCR0.77

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

← Back to listing