Unlock all features! Tap here to upgrade
11140 Trails End Ct, Rancho Cucamonga, CA 91737
3 beds • 4 baths • 3126 sqft
$1,618,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.89% first-year return on $340k initial cash invested.
-20.89%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$5,835
Rent
-$5,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1619k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$324k
Closing costs
1%
$16,185
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,835
Total Expenses
$11,753
Mortgage P&I
138%
$8,048
Property Taxes
23%
$1,343
Home Insurance
10%
$592
HOA
4%
$252
Property Management
10%
$584
CapEx
5%
$292
Vacancy
6%
$350
Maintenance
5%
$292
Other
0%
$0