Home › 24 Oak Ave, Leominster MA 01453 › Analyze
Property Analyzer
24 Oak Ave, Leominster MA 01453 — $699,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
24 Oak Ave, Leominster MA 01453
$699,900 · 2 units · MLS# 73531229
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,000 (2 units)
Acquisition & financing (one-time)
Down payment%· $174,975 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$14,451/yr
Cap rate2.1%
GRM19.4
Loan amount$524,925
Mortgage (P&I)$3,492/mo
Cash invested (down + CapEx)$174,975
Annual cash flow$-27,457
Cash-on-cash return-15.7%
DSCR0.34
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.