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.
Investment Analysis
28 Prescott St, Leominster MA 01453
$1,275,000 · 8 units · MLS# 73516843
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $12,000 (8 units)
Acquisition & financing (one-time)
Down payment%· $318,750 down
Operating (recurring)
Results
Gross scheduled income$144,000/yr
Net operating income (NOI)$82,200/yr
Cap rate6.4%
GRM8.9
Loan amount$956,250
Mortgage (P&I)$6,362/mo
Cash invested (down + CapEx)$318,750
Annual cash flow$5,857
Cash-on-cash return1.8%
DSCR1.08
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.