Home › 11 Pine Street, Leominster MA 01453 › Analyze
Property Analyzer
11 Pine Street, Leominster MA 01453 — $595,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
11 Pine Street, Leominster MA 01453
$595,000 · 2 units · MLS# 73494041
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%· $148,750 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$16,130/yr
Cap rate2.7%
GRM16.5
Loan amount$446,250
Mortgage (P&I)$2,969/mo
Cash invested (down + CapEx)$148,750
Annual cash flow$-19,497
Cash-on-cash return-13.1%
DSCR0.45
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.