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.
Investment Analysis
12-14 E Main St, Orange MA 01364
$1,400,000 · 9 units · MLS# 73459674
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $16,200 (9 units)
Acquisition & financing (one-time)
Down payment%· $350,000 down
Operating (recurring)
Results
Gross scheduled income$194,400/yr
Net operating income (NOI)$116,110/yr
Cap rate8.3%
GRM7.2
Loan amount$1,050,000
Mortgage (P&I)$6,986/mo
Cash invested (down + CapEx)$350,000
Annual cash flow$32,282
Cash-on-cash return9.2%
DSCR1.39
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.