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 Long-Term investment with a projected -24.35% first-year return on $254k initial cash invested.
-24.35%
Cash On Cash
1.57%
Cap Rate
0.24
DSCR
$3,471
Rent
-$5,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,471 income − $8,616 expenses = $5,145 out of pocket
Investment Breakdown
|
Purchase Price
$1207k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$241k
Closing costs
1%
$12,074
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,471
Total Expenses
$8,616
Mortgage P&I
189%
$6,551
Property Taxes
17%
$581
Home Insurance
12%
$432
HOA
4%
$149
Property Management
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0