OFF_MARKETRisky Deal33 days on market

8652 Willow Dr

8652 Willow Dr, Rancho Cucamonga, CA 91730, Rancho Cucamonga, CA 91730
$714,999
Zestimate®:$706,700

Listing Price

Property image 1
8652 Willow Dr, Rancho Cucamonga, CA 91730
Loc: Rancho Cucamonga, CA
Days Listed
33
Tax Assessed
$315k
Zestimate®
$707k
Market Rate
Lot Size
4,500 sqft
Rent Estimate
$3,854/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.

2

Cucamonga Elementary School

K-5
0.2 mi away
6

Rancho Cucamonga Middle School

6-8
0.2 mi away
4

Chaffey High School

9-12
3.9 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
4.95%
Total ROI
14.4%
Cash Flow
$-664/mo
DSCR
0.82
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
2012-04-06Sold$246,500$128
2011-11-17Sold$246,600$128
2005-06-07Sold$405,000$211

Tax History

YearProperty TaxTax Assessment
2026$0$315,489
2025$3,323.22$309,303
2024$3,234.84$303,239
2023$3,161.03$297,294
2022$3,104.07$291,465
2021$3,077.26$285,750
2020$3,022.07$282,820
2019$3,006.28$277,275
2018$2,931.39$271,838
2017$2,824.51$266,508
2016$2,824.51$261,282
2015$2,787.91$257,357
2014$2,768.95$252,316
2013$0$251,175
2012$0$246,500
2011$0$254,000
2010$0$254,000
2009$0$268,000
2008$0$343,000
2007$0$421,362
2006$0$413,100
2005$0$126,339
2004$0$123,861
2003$0$121,591
2002$0$119,207
2001$0$116,870
2000$0$114,579
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,920
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: $714,999Rent Basis: Observed Comp Model ($3,854/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $357/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.05%

NOI: $28,961/yr

Cash-on-Cash Yield
-9.5%

On $164,450 invested

DSCR Ratio
0.65x

Negative debt coverage

5-Yr Leveraged ROI
+46.9%

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)-$197/mo
Homeowner / Hazard Insurance-$357/mo
Vacancy Reserve (5% of rent)-$193/mo
Repairs & Maintenance (10% of rent)-$385/mo
Property Management (8% of rent)-$308/mo
Total Pure Operating Expenses-$1,441/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,854/mo
Less: Operating Expenses-$1,441/mo
Net Operating Income (NOI)+$2,413/mo
Less: Debt Service (30yr @ 6.75%)-$3,710/mo
Net Cash Flow
$-1,297/mo
$-15,559/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Rancho Cucamonga.