Home › 26 Orchard St, Leominster MA 01453 › Analyze
Property Analyzer
26 Orchard St, Leominster MA 01453 — $999,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
26 Orchard St, Leominster MA 01453
$999,000 · 5 units · MLS# 73520292
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,500 (5 units)
Acquisition & financing (one-time)
Down payment%· $249,750 down
Operating (recurring)
Results
Gross scheduled income$90,000/yr
Net operating income (NOI)$48,141/yr
Cap rate4.8%
GRM11.1
Loan amount$749,250
Mortgage (P&I)$4,985/mo
Cash invested (down + CapEx)$249,750
Annual cash flow$-11,676
Cash-on-cash return-4.7%
DSCR0.80
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.