Unlock all features! Tap here to upgrade
8586 Sierra Madre Ave, Rancho Cucamonga, CA 91730
3 beds • 2 baths • 1076 sqft
$569,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -13% first-year return on $137k initial cash invested.
-13%
Cash On Cash
3.33%
Cap Rate
0.54
DSCR
$4,132
Rent
-$1,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,132 income − $5,622 expenses = $1,490 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,690
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,132
Total Expenses
$5,622
Mortgage P&I
70%
$2,904
Property Taxes
13%
$536
Home Insurance
5%
$199
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,033