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 Long-Term investment with a projected -14.21% first-year return on $155k initial cash invested.
-14.21%
Cash On Cash
3.1%
Cap Rate
0.53
DSCR
$3,275
Rent
-$1,839
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
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,275
Total Expenses
$5,114
Mortgage P&I
110%
$3,586
Property Taxes
13%
$417
Home Insurance
8%
$259
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0