Home › 345 West St, Leominster MA 01453 › Analyze
Property Analyzer
345 West St, Leominster MA 01453 — $995,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
345 West St, Leominster MA 01453
$995,000 · 4 units · MLS# 73520306
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,000 (4 units)
Acquisition & financing (one-time)
Down payment%· $248,750 down
Operating (recurring)
Results
Gross scheduled income$72,000/yr
Net operating income (NOI)$35,380/yr
Cap rate3.6%
GRM13.8
Loan amount$746,250
Mortgage (P&I)$4,965/mo
Cash invested (down + CapEx)$248,750
Annual cash flow$-24,198
Cash-on-cash return-9.7%
DSCR0.59
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.