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.
Investment Analysis
166-168 W Main St, Orange MA 01364
$1,400,000 · 8 units · MLS# 73459675
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $14,400 (8 units)
Acquisition & financing (one-time)
Down payment%· $350,000 down
Operating (recurring)
Results
Gross scheduled income$172,800/yr
Net operating income (NOI)$100,720/yr
Cap rate7.2%
GRM8.1
Loan amount$1,050,000
Mortgage (P&I)$6,986/mo
Cash invested (down + CapEx)$350,000
Annual cash flow$16,892
Cash-on-cash return4.8%
DSCR1.20
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.