Home › 42-44 Summer Street, Leominster MA 01453 › Analyze
Property Analyzer
42-44 Summer Street, Leominster MA 01453 — $1,079,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
42-44 Summer Street, Leominster MA 01453
$1,079,000 · 6 units · MLS# 73488442
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%· $269,750 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$59,686/yr
Cap rate5.5%
GRM10.0
Loan amount$809,250
Mortgage (P&I)$5,384/mo
Cash invested (down + CapEx)$269,750
Annual cash flow$-4,922
Cash-on-cash return-1.8%
DSCR0.92
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.