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.
Investment Analysis
50 E Main St, Orange MA 01364
$3,000,000 · 17 units · MLS# 73459677
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $30,600 (17 units)
Acquisition & financing (one-time)
Down payment%· $750,000 down
Operating (recurring)
Results
Gross scheduled income$367,200/yr
Net operating income (NOI)$213,630/yr
Cap rate7.1%
GRM8.2
Loan amount$2,250,000
Mortgage (P&I)$14,969/mo
Cash invested (down + CapEx)$750,000
Annual cash flow$33,998
Cash-on-cash return4.5%
DSCR1.19
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.