Unlock all features! Tap here to upgrade
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 -22.96% first-year return on $174k initial cash invested.
-22.96%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$2,679
Rent
-$3,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,679 income − $6,009 expenses = $3,330 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
$2,679
Total Expenses
$6,009
Mortgage P&I
140%
$3,763
Property Taxes
26%
$698
Home Insurance
10%
$262
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670