Home › 45 Laurel St, Leominster MA 01453 › Analyze
Property Analyzer
45 Laurel St, Leominster MA 01453 — $999,900 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
45 Laurel St, Leominster MA 01453
$999,900 · 6 units · MLS# 73502250
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%· $249,975 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$60,951/yr
Cap rate6.1%
GRM9.3
Loan amount$749,925
Mortgage (P&I)$4,989/mo
Cash invested (down + CapEx)$249,975
Annual cash flow$1,080
Cash-on-cash return0.4%
DSCR1.02
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.