Unlock all features! Tap here to upgrade
11387 Mount Johnson Ct, Rancho Cucamonga, CA 91737
3 beds • 3 baths • 1676 sqft
$794,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -10% first-year return on $185k initial cash invested.
-10%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$5,174
Rent
-$1,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,174 income − $6,715 expenses = $1,541 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,948
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,174
Total Expenses
$6,715
Mortgage P&I
77%
$3,971
Property Taxes
14%
$706
Home Insurance
5%
$279
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569