Home › 166-168 W Main St, Orange MA 01364 › Analyze

Property Analyzer

166-168 W Main St, Orange MA 01364 — $1,400,000 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $14,400 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$172,800/yr
Net operating income (NOI)$84,304/yr
Cap rate6.0%
GRM8.1
Loan amount$1,050,000
Mortgage (P&I)$6,986/mo
Annual cash flow$476
Cash-on-cash return0.1%
DSCR1.01

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing