Unlock all features! Tap here to upgrade
15699 SW Brasada Ranch Rd, Powell Butte, OR 97753
3 beds • 3 baths • 2545 sqft
$1,207,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -18.9% first-year return on $272k initial cash invested.
-18.9%
Cash On Cash
2.47%
Cap Rate
0.38
DSCR
$5,206
Rent
-$4,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,206 income − $9,483 expenses = $4,277 out of pocket
Investment Breakdown
|
Purchase Price
$1207k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$241k
Closing costs
1%
$12,074
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,206
Total Expenses
$9,483
Mortgage P&I
126%
$6,551
Property Taxes
11%
$581
Home Insurance
8%
$432
HOA
3%
$149
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573