Home › 12-14 E Main St, Orange MA 01364 › Analyze

Property Analyzer

12-14 E Main St, Orange MA 01364 — $1,400,000 · 9 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: $16,200 (9 units)

Assumptions (edit anything)

Results

Gross scheduled income$194,400/yr
Net operating income (NOI)$97,642/yr
Cap rate7.0%
GRM7.2
Loan amount$1,050,000
Mortgage (P&I)$6,986/mo
Annual cash flow$13,814
Cash-on-cash return3.9%
DSCR1.16

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

← Back to listing