Unlock all features! Tap here to upgrade
5336 Running Fawn Ct, Rancho Cucamonga, CA 91737
4 beds • 3 baths • 2808 sqft
$1,289,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -18.03% first-year return on $295k initial cash invested.
-18.03%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$6,281
Rent
-$4,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$258k
Closing costs
1%
$12,890
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,281
Total Expenses
$10,709
Mortgage P&I
103%
$6,440
Property Taxes
9%
$539
Home Insurance
7%
$451
HOA
4%
$265
Property Management
15%
$942
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,570
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Chic Rancho Cucamonga Retreat with Secluded Yard | $6,592 | $344 | 4 | 3.5 | 0.27 mi |
Southern Cal Retreat | $7,358 | $384 | 4 | 3 | 1.58 mi |
4BR Pool Estate | Executive, Reloc. & Mthly Stays | $6,266 | $327 | 4 | 3.5 | 1.44 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality