Unlock all features! Tap here to upgrade
11353 Pyramid Peak Ct, Rancho Cucamonga, CA 91737
3 beds • 3 baths • 1676 sqft
$754,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.64% first-year return on $176k initial cash invested.
-4.64%
Cash On Cash
5.17%
Cap Rate
0.88
DSCR
$5,574
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,574 income − $6,256 expenses = $682 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,544
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,574
Total Expenses
$6,256
Mortgage P&I
67%
$3,712
Property Taxes
7%
$383
Home Insurance
5%
$266
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613