Home › 51 Pleasant, Leominster MA 01453 › Analyze
Property Analyzer
51 Pleasant, Leominster MA 01453 — $1,650,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
51 Pleasant, Leominster MA 01453
$1,650,000 · 6 units · MLS# 73481541
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,000 (6 units)
Acquisition & financing (one-time)
Down payment%· $412,500 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$50,550/yr
Cap rate3.1%
GRM15.3
Loan amount$1,237,500
Mortgage (P&I)$8,233/mo
Cash invested (down + CapEx)$412,500
Annual cash flow$-48,247
Cash-on-cash return-11.7%
DSCR0.51
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.