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 Mid-Term investment with a projected -31.91% first-year return on $1058k initial cash invested.
-31.91%
Cash On Cash
-0.63%
Cap Rate
-0.1
DSCR
$3,561
Rent
-$28,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,561 income − $31,679 expenses = $28,118 out of pocket
Investment Breakdown
|
Purchase Price
$4950k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1058k
Downpayment
20%
$990k
Closing costs
1%
$49,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$3,561
Total Expenses
$31,679
Mortgage P&I
713%
$25,390
Property Taxes
51%
$1,818
Home Insurance
49%
$1,732
HOA
43%
$1,529
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$392