Home › 50 E Main St, Orange MA 01364 › Analyze

Property Analyzer

50 E Main St, Orange MA 01364 — $3,000,000 · 17 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: $30,600 (17 units)

Assumptions (edit anything)

Results

Gross scheduled income$367,200/yr
Net operating income (NOI)$178,746/yr
Cap rate6.0%
GRM8.2
Loan amount$2,250,000
Mortgage (P&I)$14,969/mo
Annual cash flow$-886
Cash-on-cash return-0.1%
DSCR1.00

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

← Back to listing