Home › 88 Route 6a, Orleans MA 02653 › Analyze

Property Analyzer

88 Route 6a, Orleans MA 02653 — $1,900,000 · 6 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: $10,800 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$129,600/yr
Net operating income (NOI)$49,628/yr
Cap rate2.6%
GRM14.7
Loan amount$1,425,000
Mortgage (P&I)$9,481/mo
Annual cash flow$-64,139
Cash-on-cash return-13.5%
DSCR0.44

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

← Back to listing