OFF_MARKETNeutral Deal6 days on market

10087 Bristol Dr

10087 Bristol Dr, Rancho Cucamonga, CA 91737, Rancho Cucamonga, CA 91737
$625,000
Zestimate®:$735,700$110,700 Under Market

Listing Price

Property image 1
10087 Bristol Dr, Rancho Cucamonga, CA 91737
Loc: Rancho Cucamonga, CA
Days Listed
6
Tax Assessed
$234k
Zestimate®
$736k
15% Under Valued
Lot Size
8,910 sqft
Rent Estimate
$3,333/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

8

Deer Canyon Elementary School

K-6
0.5 mi away
7

Vineyard Junior High School

6-8
0.2 mi away
9

Los Osos High School

9-12
1.7 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
5.06%
Total ROI
15.0%
Cash Flow
$-523/mo
DSCR
0.83
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-08-12Sold$715,000$642
2026-08-07Pending sale$625,000$561
2026-07-25Contingent$625,000$561
2026-07-09Listed for sale$625,000$561

Tax History

YearProperty TaxTax Assessment
2026$0$233,803
2025$3,101.44$229,218
2024$3,011.05$224,723
2023$2,905.38$220,316
2022$2,449.84$215,996
2021$2,721.67$211,760
2020$2,659.48$209,588
2019$2,786.17$205,478
2018$2,683.74$201,449
2017$2,619.12$197,499
2016$2,619.12$193,627
2015$2,158.56$190,719
2014$2,144.98$186,983
2013$0$186,138
2012$0$182,488
2011$0$178,910
2010$0$177,573
2009$0$177,995
2008$0$174,505
2007$0$171,083
2006$0$167,728
2005$0$164,439
2004$0$161,215
2003$0$158,260
2002$0$155,157
2001$0$152,115
2000$0$149,132
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,114
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $625,000Rent Basis: Observed Comp Model ($3,333/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $313/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.05%

NOI: $25,287/yr

Cash-on-Cash Yield
-9.5%

On $143,750 invested

DSCR Ratio
0.65x

Negative debt coverage

5-Yr Leveraged ROI
+46.8%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$146/mo
Homeowner / Hazard Insurance-$313/mo
Vacancy Reserve (5% of rent)-$167/mo
Repairs & Maintenance (10% of rent)-$333/mo
Property Management (8% of rent)-$267/mo
Total Pure Operating Expenses-$1,226/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,333/mo
Less: Operating Expenses-$1,226/mo
Net Operating Income (NOI)+$2,107/mo
Less: Debt Service (30yr @ 6.75%)-$3,243/mo
Net Cash Flow
$-1,136/mo
$-13,628/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Rancho Cucamonga.