Unlock all features! Tap here to upgrade
11500 NE Canyons Ranch Dr, Terrebonne, OR 97760
3 beds • 6 baths • 5379 sqft
$4,950,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -33.15% first-year return on $1040k initial cash invested.
-33.15%
Cash On Cash
-0.78%
Cap Rate
-0.13
DSCR
$2,374
Rent
-$28,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,374 income − $31,086 expenses = $28,712 out of pocket
Investment Breakdown
|
Purchase Price
$4950k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1040k
Downpayment
20%
$990k
Closing costs
1%
$49,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,374
Total Expenses
$31,086
Mortgage P&I
1070%
$25,390
Property Taxes
77%
$1,818
Home Insurance
73%
$1,732
HOA
64%
$1,529
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0