Unlock all features! Tap here to upgrade
11457 Mount Ritter St, Rancho Cucamonga, CA 91737
3 beds • 2 baths • 1172 sqft
$652,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.51% first-year return on $155k initial cash invested.
-8.51%
Cash On Cash
4.66%
Cap Rate
0.74
DSCR
$4,816
Rent
-$1,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,816 income − $5,915 expenses = $1,099 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,520
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,816
Total Expenses
$5,915
Mortgage P&I
71%
$3,437
Property Taxes
13%
$612
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530