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 Mid-Term investment with a projected -14.95% first-year return on $358k initial cash invested.
-14.95%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$8,752
Rent
-$4,459
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
$358k
Downpayment
20%
$324k
Closing costs
1%
$16,185
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,752
Total Expenses
$13,211
Mortgage P&I
92%
$8,048
Property Taxes
15%
$1,343
Home Insurance
7%
$592
HOA
3%
$252
Property Management
12%
$1,050
CapEx
4%
$350
Vacancy
3%
$263
Maintenance
4%
$350
Other
11%
$963