Log In/Sign Up
Your email has been sent.
21 Cotton St - 21 Cotton Street, Leominster MA 3 Unit Apartment Building Offered at $825,000 at a 10.22% Cap Rate Leominster, MA 01453

INVESTMENT HIGHLIGHTS
- $8,200 Monthly Rent Roll
- Garage (Two-Car) & Laundry Income
- $84,000 NOI
- 2 & 3BR Apartments
- Renovated Kitchens & Bathrooms
- 10.22% Cap Rate
EXECUTIVE SUMMARY
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 Click Here to Access
- Operating and Financials
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+1 | 2 | $2,975 | - |
| 2+1 | 1 | $2,000 | - |
1 1
Walk Score®
Very Walkable (85)
1 of 2
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
21 Cotton St - 21 Cotton Street, Leominster MA
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
