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.
Investment Analysis
88 Route 6a, Orleans MA 02653
$1,900,000 · 6 units · MLS# 73524043
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $10,800 (6 units)
Acquisition & financing (one-time)
Down payment%· $475,000 down
Operating (recurring)
Results
Gross scheduled income$129,600/yr
Net operating income (NOI)$61,940/yr
Cap rate3.3%
GRM14.7
Loan amount$1,425,000
Mortgage (P&I)$9,481/mo
Cash invested (down + CapEx)$475,000
Annual cash flow$-51,827
Cash-on-cash return-10.9%
DSCR0.54
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.