Home › 75 E Main St, Orange MA 01364 › Analyze

Property Analyzer

75 E Main St, Orange MA 01364 — $1,222,000 · 2 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$7,124/yr
Cap rate0.6%
GRM28.3
Loan amount$916,500
Mortgage (P&I)$6,097/mo
Annual cash flow$-66,046
Cash-on-cash return-21.6%
DSCR0.10

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

← Back to listing