11640 Mount Lassen Ct, Rancho Cucamonga, CA 91737
3 beds • 3 baths • 1484 sqft
$743,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -23.56% first-year return on $174k initial cash invested.
-23.56%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,513
Rent
-$3,417
Cashflow
Cash Flow
$2,513 income − $5,930 expenses = $3,417 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,431
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,513
Total Expenses
$5,930
Mortgage P&I
150%
$3,763
Property Taxes
28%
$698
Home Insurance
10%
$262
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$628