www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
29309301

21 Cotton St, Leominster, MA 01453

TT
MA 1​5​1​6​6​4
Deerfield Commercial Real Estate, Inc.
Listed by Deerfield Commercial Real Estate, Inc.
$825,000
138 days on market
Updated 138 days ago

21 Cotton Street, Leominster MA

Details
Property Type Multifamily
Sub Type Apartment Building
Square Footage 5,276
Net Rentable (SqFt) 3,528
Units 3
Cap Rate 10.22%
NOI $84,293
Occupancy 100%
Price per SqFt $156
Year Built 1900
Year Renovated various
Buildings 1
Stories 3
Acreage 0.190
Investment Type Value Add
Occupancy Date 01/20/2026

Multifamily | 3 Units | $275,000/unit

Marketing description

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.

Investment highlights

  • $8,200 Monthly Rent Roll

  • 2 & 3BR Apartments

  • Garage (Two-Car) & Laundry Income

  • Renovated Kitchens & Bathrooms

  • $84,000 NOI

  • 10.22% Cap Rate

Listing Contacts

TT
MA 1​5​1​6​6​4
Deerfield Commercial Real Estate, Inc.
Listed by Deerfield Commercial Real Estate, Inc.

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$84,293.00
$7,024.42/mo

Valuation Metrics

0
DSCR
10.22%
Cap Rate
10.22%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Tim Thompson
License
1​5​1​6​6​4
Brokerage
Deerfield Commercial Real Estate, Inc.
Brokerage Phone
4132109383
Title
President
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591