Unlock all features! Tap here to upgrade
11639 Mount Rainier Ct, Rancho Cucamonga, CA 91737
3 beds • 3 baths • 1472 sqft
$739,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.05% first-year return on $173k initial cash invested.
-7.05%
Cash On Cash
4.49%
Cap Rate
0.77
DSCR
$4,912
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,393
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,912
Total Expenses
$5,930
Mortgage P&I
73%
$3,586
Property Taxes
8%
$417
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540