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.
Investment Analysis
75 E Main St, Orange MA 01364
$1,222,000 · 2 units · MLS# 73527492
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $305,500 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$11,228/yr
Cap rate0.9%
GRM28.3
Loan amount$916,500
Mortgage (P&I)$6,097/mo
Cash invested (down + CapEx)$305,500
Annual cash flow$-61,942
Cash-on-cash return-20.3%
DSCR0.15
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.