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 Long-Term investment with a projected -12.21% first-year return on $158k initial cash invested.
-12.21%
Cash On Cash
3.64%
Cap Rate
0.62
DSCR
$3,716
Rent
-$1,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,716 income − $5,328 expenses = $1,612 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,544
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,716
Total Expenses
$5,328
Mortgage P&I
100%
$3,712
Property Taxes
10%
$383
Home Insurance
7%
$266
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0