OFF_MARKETNeutral Deal75 days on market

7784 Haywood Pl

7784 Haywood Pl, Rancho Cucamonga, CA 91730, Rancho Cucamonga, CA 91730
$589,900
Zestimate®:$567,900

Listing Price

Property image 1
7784 Haywood Pl, Rancho Cucamonga, CA 91730
Loc: Rancho Cucamonga, CA
Days Listed
75
Tax Assessed
$479k
Zestimate®
$568k
Market Rate
Lot Size
800 sqft
Rent Estimate
$3,613/mo
Est. Cash Flow base
Type
condo

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.

7

Ruth Musser Middle School

5-8
0.4 mi away
8

Rancho Cucamonga High School

9-12
2 mi away
7

Coyote Canyon Elementary School

K-4
0.8 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
5.08%
Total ROI
15.1%
Cash Flow
$-485/mo
DSCR
0.84
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
2026-08-23Price change$570,000$370
2026-06-16Listed for sale$589,900$383
2026-05-19Listing removed$589,900$383
2026-04-02Listed for sale$589,900$383
2020-09-08Sold$434,000$281

Tax History

YearProperty TaxTax Assessment
2026$0$478,978
2025$5,773.16$469,586
2024$5,612.92$460,379
2023$5,474.92$451,352
2022$5,369.6$442,502
2021$5,369.08$433,825
2020$829.99$29,117
2019$828.46$28,546
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,542
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: $589,900Rent Basis: Observed Comp Model ($3,613/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $295/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.45%

NOI: $26,252/yr

Cash-on-Cash Yield
-7.7%

On $135,677 invested

DSCR Ratio
0.71x

Negative debt coverage

5-Yr Leveraged ROI
+55.6%

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)-$299/mo
Homeowner / Hazard Insurance-$295/mo
Vacancy Reserve (5% of rent)-$181/mo
Repairs & Maintenance (10% of rent)-$361/mo
Property Management (8% of rent)-$289/mo
Total Pure Operating Expenses-$1,425/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,613/mo
Less: Operating Expenses-$1,425/mo
Net Operating Income (NOI)+$2,188/mo
Less: Debt Service (30yr @ 6.75%)-$3,061/mo
Net Cash Flow
$-873/mo
$-10,479/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Rancho Cucamonga.