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 Long-Term investment with a projected -19.75% first-year return on $271k initial cash invested.
-19.75%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$4,380
Rent
-$4,454
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
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,380
Total Expenses
$8,834
Mortgage P&I
147%
$6,440
Property Taxes
12%
$539
Home Insurance
10%
$451
HOA
6%
$265
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10951 Boulder Canyon Rd, Rancho Cucamonga, CA 91737 | $4,700 | 4 | 3 | 3076 | 0.3 mi |
10919 Mirador Dr, Rancho Cucamonga, CA 91737 | $7,423 | 4 | 3 | 2638 | 1.1 mi |
5677 Carmello Ct, Rancho Cucamonga, CA 91739 | $4,100 | 4 | 3 | 2905 | 2.6 mi |
12358 High Horse Dr, Rancho Cucamonga, CA 91739 | $4,100 | 4 | 3 | 2650 | 2.4 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 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