Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
21 Cotton Street, Leominster MA 21 Cotton St 3 Lot Offre d’immeuble d’habitation à 711 868 € à un taux de capitalisation de 10,22 % Leominster, MA 01453

Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- $8,200 Monthly Rent Roll
- Garage (Two-Car) & Laundry Income
- $84,000 NOI
- 2 & 3BR Apartments
- Renovated Kitchens & Bathrooms
- 10.22% Cap Rate
Résumé analytique
This downtown Leominster investment property offers an $8,200 monthly revenue. The
property consists of a three-story, wood-frame building containing two 3BR apartments, one
2BR apartment, and an income producing two-bay garage. The apartments are bright with
renovated kitchens and bathrooms, and a combination of hardwood and laminate flooring.
The projected NOI is $84,000 and the cap rate is 10.22%. Located steps from the Leominster
Public Library, and nearby to The Lofts at City Place, the Leominster YMCA, Leominster City
Hall, Monument Square and Leominster District Court, the property offers access to major
highways I-190 and Massachusetts Route 2; as well as area hospitals (1.2 mile driving
directions to UMass Memorial HealthAlliance Hospital, Leominster Campus), and area
colleges and universities (approximately 2 miles to Mount Wachusett Community College
(MWCC) Leominster campus, 13 minute drive time to Fitchburg State University, and within
a 30 minute drive of Worcester and Worcester-area colleges and universities). There are 11
colleges and universities in total within a 20-mile radius of Leominster. Leominster is home
to major employers including UMass Memorial Health HealthAlliance Hospital (including its
nearby Fitchburg campus), Market Basket, and Georgia-Pacific. The city’s leading industries
are healthcare, manufacturing, and retail trade. The primary public transit connection from
Leominster to Boston is the MBTA Fitchburg Line Commuter Rail, which runs directly from
North Leominster Station to Boston’s North Station. The route takes about 1 hour 20
minutes, with multiple departures offered throughout the day. Worcester Regional Airport
in Worcester is approximately 25 miles south, offering regional and national air service. The
Worcester MA MSA has a population of over 880,000, and Worcester is the second largest
city in Massachusetts.
property consists of a three-story, wood-frame building containing two 3BR apartments, one
2BR apartment, and an income producing two-bay garage. The apartments are bright with
renovated kitchens and bathrooms, and a combination of hardwood and laminate flooring.
The projected NOI is $84,000 and the cap rate is 10.22%. Located steps from the Leominster
Public Library, and nearby to The Lofts at City Place, the Leominster YMCA, Leominster City
Hall, Monument Square and Leominster District Court, the property offers access to major
highways I-190 and Massachusetts Route 2; as well as area hospitals (1.2 mile driving
directions to UMass Memorial HealthAlliance Hospital, Leominster Campus), and area
colleges and universities (approximately 2 miles to Mount Wachusett Community College
(MWCC) Leominster campus, 13 minute drive time to Fitchburg State University, and within
a 30 minute drive of Worcester and Worcester-area colleges and universities). There are 11
colleges and universities in total within a 20-mile radius of Leominster. Leominster is home
to major employers including UMass Memorial Health HealthAlliance Hospital (including its
nearby Fitchburg campus), Market Basket, and Georgia-Pacific. The city’s leading industries
are healthcare, manufacturing, and retail trade. The primary public transit connection from
Leominster to Boston is the MBTA Fitchburg Line Commuter Rail, which runs directly from
North Leominster Station to Boston’s North Station. The route takes about 1 hour 20
minutes, with multiple departures offered throughout the day. Worcester Regional Airport
in Worcester is approximately 25 miles south, offering regional and national air service. The
Worcester MA MSA has a population of over 880,000, and Worcester is the second largest
city in Massachusetts.
Data room Cliquez ici pour accéder à
- Operating and Financials
Bilan financier (Réel - 2025) Cliquez ici pour accéder à |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à la vacance |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Frais d’exploitation |
$99,999
|
$9.99
|
| Total des frais |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Réel - 2025) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Perte due à la vacance | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Taxes | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Frais d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
Informations sur l’immeuble
Caractéristiques
Caractéristiques du lot
- Climatisation
- Chauffage
Caractéristiques du site
- Accès 24 h/24
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 3+1 | 2 | 2 567 € | - |
| 2+1 | 1 | 1 726 € | - |
1 1
Moderately walkable
60/100
Moderately drivable
70/100
Limited public transit
30/100
Fairly bikeable
50/100
Taxes foncières
| Numéro de parcelle | LEOM-000005-000009 | Évaluation totale | 437 130 € |
| Évaluation du terrain | 95 520 € | Impôts annuels | -1 € (0,00 €/m²) |
| Évaluation des aménagements | 341 610 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
LEOM-000005-000009
Évaluation du terrain
95 520 €
Évaluation des aménagements
341 610 €
Évaluation totale
437 130 €
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2025
1 sur 2
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
21 Cotton Street, Leominster MA | 21 Cotton St
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
